FMP
Smart Share Global Limited
EM
NASDAQ
Smart Share Global Limited, a consumer tech company, provides mobile device charging services in the People's Republic of China. The company provides mobile device charging services through online and offline networks; and rents and sells power banks. It offers services through its power banks placed in points of interests (POIs) operated by its location partners, such as entertainment venues, restaurants, shopping centers, hotels, transportation hubs, and public spaces. As of December 31, 2021, the company had 5.7 million power banks in 845,000 POIs in 1,700 counties and county-level districts. Smart Share Global Limited was incorporated in 2017 and is headquartered in Shanghai, the People's Republic of China.
1.06 USD
-0.02 (-1.89%)
Free Cash Flow
Year
2020
2021
2022
2023
2024
2025
2026
2027
2028
2029
Revenue
386.36M
493.09M
390.33M
406.9M
260.54M
244.29M
229.06M
214.77M
201.38M
188.82M
Revenue %
-
27.62
-20.84
4.24
-35.97
-6.24
-6.24
-6.24
-6.24
Operating Cash Flow
73.73M
31.19M
97.39M
57.28M
-28.29M
26.18M
24.55M
23.01M
21.58M
20.23M
Operating Cash Flow %
19.08
6.33
24.95
14.08
-10.86
10.72
10.72
10.72
10.72
Cap Ex
-57.34M
-64.97M
-60.91M
-25.03M
-1.29M
-24.56M
-23.03M
-21.59M
-20.25M
-18.98M
Cap Ex %
-14.84
-13.18
-15.6
-6.15
-0.5
-10.05
-10.05
-10.05
-10.05
Free Cash Flow
16.39M
-33.78M
36.48M
32.25M
-29.58M
1.62M
1.52M
1.42M
1.33M
1.25M
Weighted Average Cost Of Capital
Price
1.06
Beta
Diluted Shares Outstanding
512.1M
Costof Debt
3.95
Tax Rate
After Tax Cost Of Debt
-1.4
Risk Free Rate
Market Risk Premium
Cost Of Equity
Total Debt
904.38k
Total Equity
542.83M
Total Capital
543.73M
Debt Weighting
0.17
Equity Weighting
99.83
Wacc
7
Build Up Free Cash Flow
Year
2020
2021
2022
2023
2024
2025
2026
2027
2028
2029
Revenue
386.36M
493.09M
390.33M
406.9M
260.54M
244.29M
229.06M
214.77M
201.38M
188.82M
Operating Cash Flow
73.73M
31.19M
97.39M
57.28M
-28.29M
26.18M
24.55M
23.01M
21.58M
20.23M
Cap Ex
-57.34M
-64.97M
-60.91M
-25.03M
-1.29M
-24.56M
-23.03M
-21.59M
-20.25M
-18.98M
Free Cash Flow
16.39M
-33.78M
36.48M
32.25M
-29.58M
1.62M
1.52M
1.42M
1.33M
1.25M
Wacc
7
7
7
7
7
Pv Lfcf
1.51M
1.32M
1.16M
1.02M
891.48k
Sum Pv Lfcf
5.91M
Terminal Value
Growth In Perpetuity Method
Long Term Growth Rate
Wacc
7
Free Cash Flow T1
1.28M
Terminal Value
25.51M
Present Terminal Value
18.18M
Intrinsic Value
Enterprise Value
24.09M
Net Debt
-107.38M
Equity Value
131.47M
Diluted Shares Outstanding
512.1M
Equity Value Per Share
0.26
Projected DCF
0.25673 -3.129%
